investorscraft@gmail.com

Intrinsic ValueRolls-Royce Holdings plc (RR.L)

Previous Close£1,211.00
Intrinsic Value
Upside potential
Previous Close
£1,211.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rolls-Royce Holdings plc is a leading industrial technology company specializing in aerospace, defense, and power systems. Its core revenue model is driven by high-margin aftermarket services, including maintenance, repair, and overhaul (MRO) for its aero engines, alongside original equipment manufacturing. The company operates in four segments: Civil Aerospace, Power Systems, Defence, and New Markets, with Civil Aerospace being the largest contributor. Rolls-Royce holds a dominant position in wide-body aircraft engines, serving major OEMs like Airbus and Boeing, while its Defence segment is a key supplier to global military programs. The Power Systems division provides mission-critical propulsion solutions for marine and industrial applications, and the New Markets segment focuses on innovative technologies such as small modular reactors (SMRs) and electrification. Rolls-Royce’s market position is reinforced by long-term service agreements, technological leadership, and a strong defense backlog, though it faces cyclical exposure to commercial aviation demand and geopolitical risks in defense contracts.

Revenue Profitability And Efficiency

Rolls-Royce reported revenue of £18.9 billion, with net income of £2.52 billion, reflecting improved profitability amid post-pandemic recovery in aviation. The company’s operating cash flow of £3.78 billion underscores strong cash generation, supported by aftermarket services. Capital expenditures of £519 million indicate disciplined reinvestment, while a diluted EPS of 30p signals earnings resilience. Margins have benefited from cost restructuring and higher engine flying hours.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its installed base of engines, which drives recurring aftermarket revenue. Rolls-Royce’s capital efficiency is evident in its ability to convert operating cash flow into debt reduction and strategic investments, particularly in New Markets. The Defence segment’s stable margins and long-term contracts further bolster earnings predictability.

Balance Sheet And Financial Health

Rolls-Royce maintains a solid balance sheet with £5.33 billion in cash and equivalents against £5.14 billion in total debt, reflecting improved liquidity. Net debt has declined due to strong cash flow, though leverage remains moderate. The company’s financial health is supported by its diversified revenue streams and disciplined capital allocation.

Growth Trends And Dividend Policy

Growth is driven by recovery in civil aerospace, defense backlog expansion, and investments in SMRs. The reinstated dividend of 6p per share signals confidence in sustained cash generation, though payout ratios remain conservative to prioritize deleveraging and R&D. Long-term trends favor Rolls-Royce’s exposure to sustainable aviation and energy transition.

Valuation And Market Expectations

With a market cap of £69.9 billion and a beta of 1.7, Rolls-Royce is priced for growth, reflecting optimism around commercial aerospace recovery and New Markets potential. The valuation incorporates expectations of margin expansion and free cash flow growth, though geopolitical and supply chain risks persist.

Strategic Advantages And Outlook

Rolls-Royce’s strategic advantages include its technological leadership, aftermarket revenue durability, and defense sector resilience. The outlook is positive, with civil aerospace demand recovery and New Markets initiatives poised to diversify revenue. However, execution risks in SMR commercialization and competitive pressures in narrow-body engines remain key monitorables.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount